Nbt Bancorp Inc (NASDAQ: NBTB)

Sector: Financial Services Industry: Banks - Regional CIK: 0000790359
Market Cap 2.06 Bn
P/B 1.11
P/E 13.77
P/S 3.27
ROIC (Qtr) 6.75
Div Yield % 4.22
Rev 1y % (Qtr) 26.60
Total Debt (Qtr) 319.36 Mn
Debt/Equity (Qtr) 0.17

About

NBT Bancorp Inc., also known as NBTB, is a community-focused financial institution operating primarily through its subsidiary, NBT Bank, National Association. The company is based in Delaware and has been in operation since 1986. NBT Bancorp Inc. primarily generates revenue through management fees and dividends received from its subsidiaries, which include NBT Bank, NBT Financial Services, Inc., and NBT Holdings, Inc. The company operates in the financial services industry, specifically in commercial and retail banking and wealth management services....

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 218.24M provides robust 0.68x coverage of total debt 319.36M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 15.60B provides 48.84x coverage of total debt 319.36M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 218.24M provides strong 46.44x coverage of stock compensation 4.70M, indicating sustainable incentive practices.
  • Robust free cash flow of 202.34M exceeds capital expenditure of 15.90M by 12.72x, indicating strong organic growth funding capability.
  • Cash reserves of 245.76M provide ample 6.55x coverage of acquisition spending 37.54M, enabling strategic growth opportunities.

Bear case

  • Operating cash flow of 218.24M provides thin coverage of dividend payments of (69.32M) with a -3.15 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 202.34M represents just -0.80x of debt issuance (252.39M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 1.16B provide limited buffer against comprehensive income items of (98.88M), which is -11.74x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 320.82M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Fixed assets of 98.67M showing 3.14x ratio to depreciation of 31.40M indicates aging infrastructure requiring significant near-term capital investment.

Peer comparison

Companies in the Banks - Regional
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 USB Us Bancorp \De\ 84.44 Bn 12.40 3.25 77.98 Bn
2 PNC Pnc Financial Services Group, Inc. 84.36 Bn 13.61 3.73 62.34 Bn
3 NU Nu Holdings Ltd. 81.47 Bn 32.21 5.79 4.49 Bn
4 NWG NatWest Group plc 66.53 Bn 9.88 3.05 169.04 Bn
5 TFC Truist Financial Corp 64.60 Bn 13.18 3.53 71.11 Bn
6 MTB M&T Bank Corp 32.73 Bn 12.47 3.60 14.99 Bn
7 FITB Fifth Third Bancorp 31.96 Bn 14.15 3.93 18.94 Bn
8 FCNCA First Citizens Bancshares Inc /De/ 28.98 Bn 12.78 3.26 40.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.14 0.14
EV to Cash from Ops. EV/CFO 10.12 7.21
EV to Debt EV to Debt 6.91 5.20
EV to EBIT EV/EBIT 11.30 14.98
EV to EBITDA EV/EBITDA 9.74 8.92
EV to Free Cash Flow [EV/FCF] EV/FCF 10.91 8.87
EV to Market Cap EV to Market Cap 1.07 1.04
EV to Revenue EV/Rev 3.51 -3.76
Price to Book Value [P/B] P/B 1.11 1.17
Price to Earnings [P/E] P/E 13.77 15.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.16 271.44
Dividend Payout Ratio % Div Payout % (Qtr) 45.90 35.28
Dividend per Basic Share Div per Share (Qtr) 1.39 0.89
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 35.99 34.52
Interest Coverage Interest Coverage 0.00 -0.05
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -44.14 -73.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -2.01 15.78
Dividend Growth (1y) % Div 1y % (Qtr) 6.92 5.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 10.84 110.93
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 12.72 38.80
EBIT Growth (1y) % EBIT 1y % (Qtr) 12.44 61.46
EBT Growth (1y) % EBT 1y % (Qtr) 12.44 61.37
EPS Growth (1y) % EPS 1y % (Qtr) 5.57 76.34
FCF Growth (1y) % FCF 1y % (Qtr) 23.37 161.72
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 15.85 14.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.04
Cash Payout Ratio Cash Payout (Qtr) 0.30 0.26
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.01
Debt to Equity Ratio Debt/Equity (Qtr) 0.17 0.53
Interest Cover Ratio Interest Cover Ratio 0.00 -0.05
Times Interest Earned Times Interest Earned 0.00 -0.05
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 36.00 147.97
EBIT Margin % EBIT Margin % (Qtr) 31.01 155.41
EBT Margin % EBT Margin % (Qtr) 31.01 154.66
Gross Margin % Gross Margin % (Qtr) 100.00 97.82
Net Profit Margin % Net Margin % (Qtr) 23.80 115.63